1717 25th St, Fort Worth
Purchase Price:$1,000,000
Cash Outlay:$335,000
Cashflow:$1,088/mo
Cap Rate:7.22%
IRR:17.80%
Long Term Rental
Killeen Fully Occupied Quadplex $325k5709 Redstone Dr, Killeen
Purchase Price:$325,000
Cash Outlay:$87,750
Cashflow:$727/mo
Cap Rate:8.52%
IRR:23.85%
Long Term Rental
Houston Section 8 Cash Cow Duplex $340k4340 Phlox St, Houston
Purchase Price:$340,000
Cash Outlay:$91,800
Cashflow:$937/mo
Cap Rate:9.14%
IRR:26.85%
Long Term Rental
Houston Heavy Cashflow Duplex $385k8102 Rhobell St, Houston
Purchase Price:$385,000
Cash Outlay:$103,950
Cashflow:$795/mo
Cap Rate:8.31%
IRR:22.84%
Long Term Rental
Dallas Turnkey Duplex $415k312 California Dr, Glenn Heights
Purchase Price:$415,000
Cash Outlay:$112,050
Cashflow:$274/mo
Cap Rate:6.63%
IRR:14.68%
Short Term Rental
Galveston Short Term Rental $430k3610 Niko Ct, Galveston
Purchase Price:$430,000
Cash Outlay:$116,100
Cashflow:$176/mo
Cap Rate:6.33%
IRR:13.22%
Long Term Rental
Killeen Fully Occupied Quadplex $325k1108 Eastside Dr, Killeen
Purchase Price:$325,000
Cash Outlay:$87,750
Cashflow:$587/mo
Cap Rate:8.06%
IRR:21.14%
